Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.26% first-year return on $250k initial cash invested.
-13.26%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$6,165
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,165 income − $8,926 expenses = $2,761 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,041
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,165
Total Expenses
$8,926
Mortgage P&I
93%
$5,707
Property Taxes
10%
$586
Home Insurance
6%
$394
HOA
2%
$142
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678